
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1.361437 | 1.15113 | 4.519496 | 10.43 | 11.27 | 13.06 | |
COGS | 1.231422 | 0.890017 | 2.654785 | 5.880825 | 6.075434 | 6.026286 | |
Gross Profit | 0.130015 | 0.261113 | 1.864711 | 4.552724 | 5.192469 | 7.035367 | |
Operating Expenses & Income | |||||||
Operating Income | 0.001094 | 0.148496 | 0.266856 | 0.592876 | (0.175093) | (0.146398) | |
Total Operating Expenses | 0.128921 | 0.112617 | 1.597855 | 3.959848 | 5.367562 | 7.181765 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.0724 | 0.0921 | 1.46954 | 3.816881 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (0.001118) | (0.000411) | (0.0294) | (0.0255) | (0.0336) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.0601 | 0.005256 | 0.0219 | (0.004907) | 0.001486 | 0.0706 | |
Net Income | |||||||
Net Income | (0.222117) | 0.142122 | 0.244556 | 0.568363 | (6.97248) | (7.177982) | |
Supplemental | |||||||
EBIT | - | 0.148496 | 0.266856 | 0.592876 | (0.175093) | (0.146398) | |
EBITDA | (0.161965) | 0.194991 | 0.395171 | 0.735843 | 0.200004 | 0.222123 | |